investorscraft@gmail.com

Intrinsic ValueChina Merchants Port Holdings Company Limited (0144.HK)

Previous CloseHK$15.73
Intrinsic Value
Upside potential
Previous Close
HK$15.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

China Merchants Port Holdings operates as a comprehensive port infrastructure and logistics service provider across Mainland China, Hong Kong, Taiwan, and international markets. The company's core revenue model derives from container terminal operations, bulk and general cargo handling, bonded logistics services, and port-related ancillary activities including tugboat assistance and vessel servicing. As one of China's oldest and most established port operators with origins dating back to 1872, the company maintains strategic positioning within the global maritime supply chain, leveraging its extensive network of port assets to facilitate international trade flows. Its diversified service portfolio encompasses port construction, modular housing development, and integrated logistics solutions, creating multiple revenue streams while capitalizing on China's pivotal role in global manufacturing and exports. The company's market position is strengthened by its affiliation with the China Merchants Group, providing competitive advantages in securing long-term port concessions and developing strategic infrastructure projects along key maritime routes.

Revenue Profitability And Efficiency

The company generated HKD 11.84 billion in revenue with exceptional net income of HKD 7.98 billion, indicating strong operational efficiency and cost management. The significant profit margin reflects the lucrative nature of port operations and effective monetization of its infrastructure assets. Operating cash flow of HKD 8.55 billion demonstrates robust cash generation capabilities from core business activities, supporting ongoing operations and strategic investments.

Earnings Power And Capital Efficiency

With diluted EPS of HKD 1.89, the company exhibits substantial earnings power relative to its capital base. The absence of reported capital expenditures suggests either conservative investment approach or potential timing differences in reporting. Strong operating cash flow generation indicates efficient capital deployment and ability to fund growth initiatives internally while maintaining profitability.

Balance Sheet And Financial Health

The company maintains HKD 11.41 billion in cash and equivalents against total debt of HKD 34.55 billion, indicating moderate leverage within the capital-intensive port industry. The liquidity position appears adequate for meeting operational requirements, though the debt level requires careful management given the cyclical nature of shipping and trade volumes.

Growth Trends And Dividend Policy

The company distributed HKD 0.25 per share in dividends, reflecting a commitment to shareholder returns despite capital-intensive operations. Growth prospects are tied to global trade volumes, port expansion opportunities, and logistics service diversification. The dividend policy appears sustainable given strong cash generation and established market position.

Valuation And Market Expectations

With a market capitalization of HKD 64.48 billion and beta of 0.617, the market values the company as a relatively stable infrastructure play within the shipping sector. The valuation reflects expectations of steady cash flows from port operations and moderate growth aligned with global trade patterns.

Strategic Advantages And Outlook

The company benefits from strategic port locations, long operating history, and affiliation with China Merchants Group. Outlook depends on global trade recovery, China's economic performance, and successful execution of port modernization initiatives. The established market position provides resilience against competitive pressures and cyclical downturns.

Sources

Company annual reportsHong Kong Stock Exchange filingsBloomberg financial data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount